Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.29% first-year return on $376k initial cash invested.
-25.29%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,630
Rent
-$7,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,630 income − $11,554 expenses = $7,924 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$358k
Closing costs
1%
$17,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,630
Total Expenses
$11,554
Mortgage P&I
247%
$8,964
Property Taxes
27%
$980
Home Insurance
18%
$665
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0